HAMAR VEST INVEST AS

2316 HAMAR

Finances

Share Ownership

Return on Equity

56,3 %

Current Ratio

0,06

Debt-to-Equity Ratio

16,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 252 000	10 318 000	9 781 000	9 953 000
Net Income	2 703 000	2 167 000	1 862 000	1 650 000
Total Assets	94 379 000	96 883 000	99 461 000	103 818 000
Total Equity	4 801 000	4 433 000	2 968 000	1 106 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 252 000	10 318 000	9 781 000	9 953 000
Expenditure	4 856 000	4 553 000	4 182 000	4 368 000
Operating Profit	6 396 000	5 765 000	5 598 000	5 584 000
Financial Income	0	0	15 000	0
Financial Costs	2 931 000	2 987 000	3 226 000	3 469 000
Financial Balance	−2 931 000	−2 987 000	−3 211 000	−3 469 000
Earnings Before Tax	3 465 000	2 778 000	2 387 000	2 115 000
Tax	762 000	611 000	525 000	465 000
Net Income	2 703 000	2 167 000	1 862 000	1 650 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	93 638 000	96 399 000	99 160 000	101 920 000
Total Current Assets	741 000	484 000	302 000	1 898 000
Total Assets	94 379 000	96 883 000	99 461 000	103 818 000
Total Retained Equity	3 301 000	2 933 000	1 468 000	−394 000
Total Equity	4 801 000	4 433 000	2 968 000	1 106 000
Total Long-Term Debt	77 381 000	81 450 000	84 675 000	85 969 000
Total Current Debt	12 197 000	11 000 000	11 818 000	16 744 000
Total Equity and Debt	94 379 000	96 883 000	99 461 000	103 818 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	11 252 000	10 318 000	9 781 000	9 953 000
Revenue	11 252 000	10 318 000	9 781 000	9 953 000
Cost of Goods Sold	0	4 000	3 000	26 000
Salary Costs	0	0	0	0
Depreciation	2 761 000	2 761 000	2 761 000	2 682 000
Impairment	0	0	0	0
Expenditure	4 856 000	4 553 000	4 182 000	4 368 000
Operating Profit	6 396 000	5 765 000	5 598 000	5 584 000
Financial Income	0	0	15 000	0
Financial Costs	2 931 000	2 987 000	3 226 000	3 469 000
Financial Balance	−2 931 000	−2 987 000	−3 211 000	−3 469 000
Dividends	0	0	0	0
Net Income	2 703 000	2 167 000	1 862 000	1 650 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	93 618 000	96 357 000	99 096 000	101 835 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	20 000	41 000	63 000	85 000
Total Tangible Assets	93 638 000	96 399 000	99 160 000	101 920 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	93 638 000	96 399 000	99 160 000	101 920 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	741 000	484 000	302 000	1 898 000
Total Assets	94 379 000	96 883 000	99 461 000	103 818 000
Total Equity	4 801 000	4 433 000	2 968 000	1 106 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	77 381 000	81 450 000	84 675 000	85 969 000
Creditors	54 000	132 000	82 000	119 000
Unpaid Taxes	126 000	204 000	183 000	149 000
Dividends	0	0	0	0
Other Current Debt	12 016 000	10 664 000	11 553 000	16 476 000
Total Current Debt	12 197 000	11 000 000	11 818 000	16 744 000
Total Equity and Debt	94 379 000	96 883 000	99 461 000	103 818 000

Financial indicators	2022	2021	2020	2019
Return on Equity	56,3 %	48,88 %	62,74 %	149,19 %
Debt-to-Equity Ratio	16,12	18,37	28,53	77,73
Operating Profit Margin	56,84 %	55,87 %	57,23 %	56,1 %
Current Ratio	0,06	0,04	0,03	0,11
Quick Ratio	0,06	0,04	0,03	0,11
Equity Ratio	0,05	0,05	0,03	0,01
Gross Profit Margin	100 %	99,96 %	99,97 %	99,74 %